楼价

HK$

按揭成数

HK$

楼价$1,000万以下，银行按揭最高成数为90% (首置客)或80% (非首置客)

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$60,121,114

每月供款
$377,198

首期

$-76,000,000

总贷款额

$84,000,000

總利息

$51,791,114

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-75,670,000

$754,395

置业成本总预算

HK$-75,670,000

首期

$-76,000,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

不适用

$754,395

详细供款表重置

免责声明

本计数机只适用于首个自用住宅物业，主要收入来自香港﹑没有其它按揭或担保按揭﹑购买的物业是作为自住用途。上述计算结果只作参考用途，本公司并不会为该等资料的准确性﹑完整性和／或针对某特定用途的适用性作出任何保证或及陈述。计算详情请参阅金管局﹑按证公司﹑税务局及财务机构等之最新公布/批核为准以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用于个别情况。阁下使用及依赖该等数据前请先咨询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

大埔天钻 ^^ 豪装两房梗厨^^

thumb_up

天钻 ^^ 豪装两房梗厨^^

实

524 呎

@15,267

local_fire_department 至HIT

售$800 万

实

524 呎

@15,267

售$800 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第20座

thumb_up

迎海

实

527 呎

@16,129

local_fire_department 至HIT

售$850 万

实

527 呎

@16,129

售$850 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第20座

thumb_up

罕有优质海星湾两房半欢迎约睇比较查询

实

564 呎

@15,603

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$880 万

实

564 呎

@15,603

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

沙田玖珑山

thumb_up

玖珑山

实

467 呎

@18,201

售$850 万

实

467 呎

@18,201

售$850 万

马鞍山云海第01期松海臺第02座

thumb_up

新鸿基楼王, 特色连天台, 精緻小品

实

493 呎

@18,053

real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

售$890 万

实

493 呎

@18,053

售$890 万

real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

大埔龙尾

thumb_up

连天台

建

700 呎

@10,000

售$700 万

建

700 呎

@10,000

售$700 万

马鞍山迎海第01期第02座

thumb_up

2房海景有装修还价即成有锁匙睇

实

491 呎

@15,275

建

638 呎

@11,755

directions_run 即走

售$750 万

实

491 呎

@15,275

建

638 呎

@11,755

售$750 万

directions_run 即走

西贡逸珑园

thumb_up

西贡市中心低密度豪宅

实

662 呎

@13,595

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇 pets 爱竉必选

售$900 万

实

662 呎

@13,595

售$900 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇 pets 爱竉必选

马鞍山海柏花园第03座

thumb_up

马鞍山海柏花园上盖物业

实

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 万

实

567 呎

@15,520

建

757 呎

@11,625

售$880 万

local_fire_department 至HIT

马鞍山迎涛湾 A座

thumb_up

迎涛湾

实

736 呎

@11,957

建

959 呎

@9,176

hotel_class 楼王 verified 首置必买

售$880 万

实

736 呎

@11,957

建

959 呎

@9,176

售$880 万

hotel_class 楼王 verified 首置必买

维港1号第01B座

thumb_up

[ 启德 ] 全新地段 [ 移民急走 ] 蚀让 1 房.

实

338 呎

@22,189

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

售$750 万

实

338 呎

@22,189

售$750 万

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

沙田滨景花园

thumb_up

新净厨厕　高层河景大则三房套🌊🌊

实

645 呎

@13,178

建

781 呎

@10,883

hotel_class 楼王

售$850 万

实

645 呎

@13,178

建

781 呎

@10,883

售$850 万

hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$502,735	$386,311	$316,573	$270,177
1.500	$521,424	$405,338	$335,947	$289,901
2.000	$540,547	$424,942	$356,038	$310,480
2.500	$560,103	$445,118	$376,838	$331,902
3.000	$580,089	$465,862	$398,338	$354,147
3.500	$600,501	$487,166	$420,524	$377,198
4.000	$621,338	$509,023	$443,383	$401,029
4.500	$642,594	$531,425	$466,899	$425,616
5.000	$664,267	$554,363	$491,056	$450,930
5.500	$686,350	$577,825	$515,833	$476,943
6.000	$708,840	$601,802	$541,213	$503,622

每月供款$377,198

年期

30年

贷款金额

$84,000,000

總利息

$51,791,114

总贷款连利息

$135,791,114

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$245,000	$132,198	$377,198	$83,867,802
2	$244,614	$132,583	$377,198	$83,735,219
3	$244,228	$132,970	$377,198	$83,602,250
4	$243,840	$133,358	$377,198	$83,468,892
5	$243,451	$133,747	$377,198	$83,335,145
6	$243,061	$134,137	$377,198	$83,201,009
7	$242,670	$134,528	$377,198	$83,066,481
8	$242,277	$134,920	$377,198	$82,931,560
9	$241,884	$135,314	$377,198	$82,796,247
10	$241,489	$135,708	$377,198	$82,660,538
11	$241,093	$136,104	$377,198	$82,524,434
12	$240,696	$136,501	$377,198	$82,387,932

第1年供款共

$4,526,370

第1年利息

$2,914,303

第1年共還本金

$1,612,068

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$240,298	$136,899	$377,198	$82,251,033
14	$239,899	$137,299	$377,198	$82,113,734
15	$239,498	$137,699	$377,198	$81,976,035
16	$239,097	$138,101	$377,198	$81,837,934
17	$238,694	$138,504	$377,198	$81,699,431
18	$238,290	$138,908	$377,198	$81,560,523
19	$237,885	$139,313	$377,198	$81,421,211
20	$237,479	$139,719	$377,198	$81,281,492
21	$237,071	$140,127	$377,198	$81,141,365
22	$236,662	$140,535	$377,198	$81,000,830
23	$236,252	$140,945	$377,198	$80,859,885
24	$235,841	$141,356	$377,198	$80,718,529

第2年供款共

$4,526,370

第2年利息

$2,856,967

第2年共還本金

$1,669,404

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$235,429	$141,768	$377,198	$80,576,760
26	$235,016	$142,182	$377,198	$80,434,578
27	$234,601	$142,597	$377,198	$80,291,981
28	$234,185	$143,013	$377,198	$80,148,969
29	$233,768	$143,430	$377,198	$80,005,539
30	$233,349	$143,848	$377,198	$79,861,691
31	$232,930	$144,268	$377,198	$79,717,424
32	$232,509	$144,688	$377,198	$79,572,735
33	$232,087	$145,110	$377,198	$79,427,625
34	$231,664	$145,534	$377,198	$79,282,091
35	$231,239	$145,958	$377,198	$79,136,133
36	$230,814	$146,384	$377,198	$78,989,749

第3年供款共

$4,526,370

第3年利息

$2,797,591

第3年共還本金

$1,728,779

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$230,387	$146,811	$377,198	$78,842,938
38	$229,959	$147,239	$377,198	$78,695,699
39	$229,529	$147,668	$377,198	$78,548,031
40	$229,098	$148,099	$377,198	$78,399,932
41	$228,666	$148,531	$377,198	$78,251,401
42	$228,233	$148,964	$377,198	$78,102,437
43	$227,799	$149,399	$377,198	$77,953,038
44	$227,363	$149,835	$377,198	$77,803,203
45	$226,926	$150,272	$377,198	$77,652,932
46	$226,488	$150,710	$377,198	$77,502,222
47	$226,048	$151,149	$377,198	$77,351,073
48	$225,607	$151,590	$377,198	$77,199,482

第4年供款共

$4,526,370

第4年利息

$2,736,104

第4年共還本金

$1,790,267

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$225,165	$152,032	$377,198	$77,047,450
50	$224,722	$152,476	$377,198	$76,894,974
51	$224,277	$152,921	$377,198	$76,742,054
52	$223,831	$153,367	$377,198	$76,588,687
53	$223,384	$153,814	$377,198	$76,434,873
54	$222,935	$154,262	$377,198	$76,280,611
55	$222,485	$154,712	$377,198	$76,125,898
56	$222,034	$155,164	$377,198	$75,970,735
57	$221,581	$155,616	$377,198	$75,815,118
58	$221,127	$156,070	$377,198	$75,659,048
59	$220,672	$156,525	$377,198	$75,502,523
60	$220,216	$156,982	$377,198	$75,345,541

第5年供款共

$4,526,370

第5年利息

$2,672,429

第5年共還本金

$1,853,941

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$219,758	$157,440	$377,198	$75,188,101
62	$219,299	$157,899	$377,198	$75,030,202
63	$218,838	$158,359	$377,198	$74,871,843
64	$218,376	$158,821	$377,198	$74,713,022
65	$217,913	$159,285	$377,198	$74,553,737
66	$217,448	$159,749	$377,198	$74,393,988
67	$216,982	$160,215	$377,198	$74,233,773
68	$216,515	$160,682	$377,198	$74,073,091
69	$216,047	$161,151	$377,198	$73,911,940
70	$215,576	$161,621	$377,198	$73,750,318
71	$215,105	$162,092	$377,198	$73,588,226
72	$214,632	$162,565	$377,198	$73,425,661

第6年供款共

$4,526,370

第6年利息

$2,606,490

第6年共還本金

$1,919,880

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$214,158	$163,039	$377,198	$73,262,621
74	$213,683	$163,515	$377,198	$73,099,107
75	$213,206	$163,992	$377,198	$72,935,115
76	$212,727	$164,470	$377,198	$72,770,645
77	$212,248	$164,950	$377,198	$72,605,695
78	$211,767	$165,431	$377,198	$72,440,264
79	$211,284	$165,913	$377,198	$72,274,350
80	$210,800	$166,397	$377,198	$72,107,953
81	$210,315	$166,883	$377,198	$71,941,070
82	$209,828	$167,369	$377,198	$71,773,701
83	$209,340	$167,858	$377,198	$71,605,843
84	$208,850	$168,347	$377,198	$71,437,496

第7年供款共

$4,526,370

第7年利息

$2,538,206

第7年共還本金

$1,988,165

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$208,359	$168,838	$377,198	$71,268,658
86	$207,867	$169,331	$377,198	$71,099,327
87	$207,373	$169,824	$377,198	$70,929,503
88	$206,878	$170,320	$377,198	$70,759,183
89	$206,381	$170,817	$377,198	$70,588,367
90	$205,883	$171,315	$377,198	$70,417,052
91	$205,383	$171,814	$377,198	$70,245,237
92	$204,882	$172,316	$377,198	$70,072,922
93	$204,379	$172,818	$377,198	$69,900,104
94	$203,875	$173,322	$377,198	$69,726,781
95	$203,370	$173,828	$377,198	$69,552,954
96	$202,863	$174,335	$377,198	$69,378,619

第8年供款共

$4,526,370

第8年利息

$2,467,493

第8年共還本金

$2,058,878

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$202,354	$174,843	$377,198	$69,203,776
98	$201,844	$175,353	$377,198	$69,028,422
99	$201,333	$175,865	$377,198	$68,852,558
100	$200,820	$176,378	$377,198	$68,676,180
101	$200,306	$176,892	$377,198	$68,499,288
102	$199,790	$177,408	$377,198	$68,321,880
103	$199,272	$177,925	$377,198	$68,143,955
104	$198,753	$178,444	$377,198	$67,965,510
105	$198,233	$178,965	$377,198	$67,786,546
106	$197,711	$179,487	$377,198	$67,607,059
107	$197,187	$180,010	$377,198	$67,427,049
108	$196,662	$180,535	$377,198	$67,246,513

第9年供款共

$4,526,370

第9年利息

$2,394,265

第9年共還本金

$2,132,105

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$196,136	$181,062	$377,198	$67,065,451
110	$195,608	$181,590	$377,198	$66,883,861
111	$195,078	$182,120	$377,198	$66,701,742
112	$194,547	$182,651	$377,198	$66,519,091
113	$194,014	$183,184	$377,198	$66,335,908
114	$193,480	$183,718	$377,198	$66,152,190
115	$192,944	$184,254	$377,198	$65,967,936
116	$192,406	$184,791	$377,198	$65,783,145
117	$191,868	$185,330	$377,198	$65,597,815
118	$191,327	$185,871	$377,198	$65,411,944
119	$190,785	$186,413	$377,198	$65,225,532
120	$190,241	$186,956	$377,198	$65,038,575

第10年供款共

$4,526,370

第10年利息

$2,318,432

第10年共還本金

$2,207,938

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$189,696	$187,502	$377,198	$64,851,074
122	$189,149	$188,049	$377,198	$64,663,025
123	$188,600	$188,597	$377,198	$64,474,428
124	$188,050	$189,147	$377,198	$64,285,281
125	$187,499	$189,699	$377,198	$64,095,582
126	$186,945	$190,252	$377,198	$63,905,330
127	$186,391	$190,807	$377,198	$63,714,523
128	$185,834	$191,364	$377,198	$63,523,159
129	$185,276	$191,922	$377,198	$63,331,238
130	$184,716	$192,481	$377,198	$63,138,756
131	$184,155	$193,043	$377,198	$62,945,714
132	$183,592	$193,606	$377,198	$62,752,108

第11年供款共

$4,526,370

第11年利息

$2,239,903

第11年共還本金

$2,286,468

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$183,027	$194,171	$377,198	$62,557,937
134	$182,461	$194,737	$377,198	$62,363,200
135	$181,893	$195,305	$377,198	$62,167,895
136	$181,323	$195,875	$377,198	$61,972,021
137	$180,752	$196,446	$377,198	$61,775,575
138	$180,179	$197,019	$377,198	$61,578,556
139	$179,604	$197,593	$377,198	$61,380,963
140	$179,028	$198,170	$377,198	$61,182,793
141	$178,450	$198,748	$377,198	$60,984,045
142	$177,870	$199,327	$377,198	$60,784,718
143	$177,289	$199,909	$377,198	$60,584,809
144	$176,706	$200,492	$377,198	$60,384,317

第12年供款共

$4,526,370

第12年利息

$2,158,580

第12年共還本金

$2,367,790

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$176,121	$201,077	$377,198	$60,183,241
146	$175,534	$201,663	$377,198	$59,981,578
147	$174,946	$202,251	$377,198	$59,779,326
148	$174,356	$202,841	$377,198	$59,576,485
149	$173,765	$203,433	$377,198	$59,373,052
150	$173,171	$204,026	$377,198	$59,169,026
151	$172,576	$204,621	$377,198	$58,964,405
152	$171,980	$205,218	$377,198	$58,759,187
153	$171,381	$205,817	$377,198	$58,553,370
154	$170,781	$206,417	$377,198	$58,346,954
155	$170,179	$207,019	$377,198	$58,139,935
156	$169,575	$207,623	$377,198	$57,932,312

第13年供款共

$4,526,370

第13年利息

$2,074,365

第13年共還本金

$2,452,005

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$168,969	$208,228	$377,198	$57,724,084
158	$168,362	$208,836	$377,198	$57,515,248
159	$167,753	$209,445	$377,198	$57,305,803
160	$167,142	$210,056	$377,198	$57,095,748
161	$166,529	$210,668	$377,198	$56,885,079
162	$165,915	$211,283	$377,198	$56,673,797
163	$165,299	$211,899	$377,198	$56,461,898
164	$164,681	$212,517	$377,198	$56,249,381
165	$164,061	$213,137	$377,198	$56,036,244
166	$163,439	$213,758	$377,198	$55,822,485
167	$162,816	$214,382	$377,198	$55,608,103
168	$162,190	$215,007	$377,198	$55,393,096

第14年供款共

$4,526,370

第14年利息

$1,987,155

第14年共還本金

$2,539,216

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$161,563	$215,634	$377,198	$55,177,462
170	$160,934	$216,263	$377,198	$54,961,199
171	$160,303	$216,894	$377,198	$54,744,305
172	$159,671	$217,527	$377,198	$54,526,778
173	$159,036	$218,161	$377,198	$54,308,617
174	$158,400	$218,797	$377,198	$54,089,819
175	$157,762	$219,436	$377,198	$53,870,384
176	$157,122	$220,076	$377,198	$53,650,308
177	$156,480	$220,717	$377,198	$53,429,591
178	$155,836	$221,361	$377,198	$53,208,230
179	$155,191	$222,007	$377,198	$52,986,223
180	$154,543	$222,654	$377,198	$52,763,568

第15年供款共

$4,526,370

第15年利息

$1,896,843

第15年共還本金

$2,629,528

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$153,894	$223,304	$377,198	$52,540,264
182	$153,242	$223,955	$377,198	$52,316,309
183	$152,589	$224,608	$377,198	$52,091,701
184	$151,934	$225,263	$377,198	$51,866,438
185	$151,277	$225,920	$377,198	$51,640,517
186	$150,618	$226,579	$377,198	$51,413,938
187	$149,957	$227,240	$377,198	$51,186,698
188	$149,295	$227,903	$377,198	$50,958,795
189	$148,630	$228,568	$377,198	$50,730,227
190	$147,963	$229,234	$377,198	$50,500,993
191	$147,295	$229,903	$377,198	$50,271,090
192	$146,624	$230,574	$377,198	$50,040,516

第16年供款共

$4,526,370

第16年利息

$1,803,318

第16年共還本金

$2,723,052

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$145,952	$231,246	$377,198	$49,809,270
194	$145,277	$231,921	$377,198	$49,577,350
195	$144,601	$232,597	$377,198	$49,344,753
196	$143,922	$233,275	$377,198	$49,111,477
197	$143,242	$233,956	$377,198	$48,877,522
198	$142,559	$234,638	$377,198	$48,642,883
199	$141,875	$235,322	$377,198	$48,407,561
200	$141,189	$236,009	$377,198	$48,171,552
201	$140,500	$236,697	$377,198	$47,934,855
202	$139,810	$237,388	$377,198	$47,697,467
203	$139,118	$238,080	$377,198	$47,459,387
204	$138,423	$238,774	$377,198	$47,220,613

第17年供款共

$4,526,370

第17年利息

$1,706,468

第17年共還本金

$2,819,903

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$137,727	$239,471	$377,198	$46,981,142
206	$137,028	$240,169	$377,198	$46,740,973
207	$136,328	$240,870	$377,198	$46,500,104
208	$135,625	$241,572	$377,198	$46,258,531
209	$134,921	$242,277	$377,198	$46,016,254
210	$134,214	$242,983	$377,198	$45,773,271
211	$133,505	$243,692	$377,198	$45,529,579
212	$132,795	$244,403	$377,198	$45,285,176
213	$132,082	$245,116	$377,198	$45,040,060
214	$131,367	$245,831	$377,198	$44,794,229
215	$130,650	$246,548	$377,198	$44,547,682
216	$129,931	$247,267	$377,198	$44,300,415

第18年供款共

$4,526,370

第18年利息

$1,606,172

第18年共還本金

$2,920,198

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$129,210	$247,988	$377,198	$44,052,427
218	$128,486	$248,711	$377,198	$43,803,716
219	$127,761	$249,437	$377,198	$43,554,279
220	$127,033	$250,164	$377,198	$43,304,115
221	$126,304	$250,894	$377,198	$43,053,221
222	$125,572	$251,626	$377,198	$42,801,595
223	$124,838	$252,360	$377,198	$42,549,236
224	$124,102	$253,096	$377,198	$42,296,140
225	$123,364	$253,834	$377,198	$42,042,306
226	$122,623	$254,574	$377,198	$41,787,732
227	$121,881	$255,317	$377,198	$41,532,415
228	$121,136	$256,061	$377,198	$41,276,354

第19年供款共

$4,526,370

第19年利息

$1,502,310

第19年共還本金

$3,024,061

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$120,389	$256,808	$377,198	$41,019,546
230	$119,640	$257,557	$377,198	$40,761,989
231	$118,889	$258,308	$377,198	$40,503,680
232	$118,136	$259,062	$377,198	$40,244,619
233	$117,380	$259,817	$377,198	$39,984,801
234	$116,622	$260,575	$377,198	$39,724,226
235	$115,862	$261,335	$377,198	$39,462,891
236	$115,100	$262,097	$377,198	$39,200,793
237	$114,336	$262,862	$377,198	$38,937,931
238	$113,569	$263,629	$377,198	$38,674,303
239	$112,800	$264,397	$377,198	$38,409,905
240	$112,029	$265,169	$377,198	$38,144,737

第20年供款共

$4,526,370

第20年利息

$1,394,753

第20年共還本金

$3,131,617

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$111,255	$265,942	$377,198	$37,878,795
242	$110,480	$266,718	$377,198	$37,612,077
243	$109,702	$267,496	$377,198	$37,344,581
244	$108,922	$268,276	$377,198	$37,076,305
245	$108,139	$269,058	$377,198	$36,807,247
246	$107,354	$269,843	$377,198	$36,537,404
247	$106,567	$270,630	$377,198	$36,266,774
248	$105,778	$271,419	$377,198	$35,995,354
249	$104,986	$272,211	$377,198	$35,723,143
250	$104,193	$273,005	$377,198	$35,450,138
251	$103,396	$273,801	$377,198	$35,176,337
252	$102,598	$274,600	$377,198	$34,901,737

第21年供款共

$4,526,370

第21年利息

$1,283,371

第21年共還本金

$3,243,000

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$101,797	$275,401	$377,198	$34,626,336
254	$100,993	$276,204	$377,198	$34,350,132
255	$100,188	$277,010	$377,198	$34,073,123
256	$99,380	$277,818	$377,198	$33,795,305
257	$98,570	$278,628	$377,198	$33,516,677
258	$97,757	$279,441	$377,198	$33,237,237
259	$96,942	$280,256	$377,198	$32,956,981
260	$96,125	$281,073	$377,198	$32,675,908
261	$95,305	$281,893	$377,198	$32,394,015
262	$94,483	$282,715	$377,198	$32,111,300
263	$93,658	$283,540	$377,198	$31,827,761
264	$92,831	$284,367	$377,198	$31,543,394

第22年供款共

$4,526,370

第22年利息

$1,168,027

第22年共還本金

$3,358,343

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$92,002	$285,196	$377,198	$31,258,198
266	$91,170	$286,028	$377,198	$30,972,170
267	$90,335	$286,862	$377,198	$30,685,308
268	$89,499	$287,699	$377,198	$30,397,610
269	$88,660	$288,538	$377,198	$30,109,072
270	$87,818	$289,379	$377,198	$29,819,692
271	$86,974	$290,223	$377,198	$29,529,469
272	$86,128	$291,070	$377,198	$29,238,399
273	$85,279	$291,919	$377,198	$28,946,480
274	$84,427	$292,770	$377,198	$28,653,710
275	$83,573	$293,624	$377,198	$28,360,086
276	$82,717	$294,481	$377,198	$28,065,605

第23年供款共

$4,526,370

第23年利息

$1,048,581

第23年共還本金

$3,477,789

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$81,858	$295,340	$377,198	$27,770,265
278	$80,997	$296,201	$377,198	$27,474,064
279	$80,133	$297,065	$377,198	$27,177,000
280	$79,266	$297,931	$377,198	$26,879,068
281	$78,397	$298,800	$377,198	$26,580,268
282	$77,526	$299,672	$377,198	$26,280,596
283	$76,652	$300,546	$377,198	$25,980,051
284	$75,775	$301,422	$377,198	$25,678,628
285	$74,896	$302,302	$377,198	$25,376,327
286	$74,014	$303,183	$377,198	$25,073,143
287	$73,130	$304,068	$377,198	$24,769,076
288	$72,243	$304,954	$377,198	$24,464,121

第24年供款共

$4,526,370

第24年利息

$924,887

第24年共還本金

$3,601,484

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$71,354	$305,844	$377,198	$24,158,278
290	$70,462	$306,736	$377,198	$23,851,542
291	$69,567	$307,631	$377,198	$23,543,911
292	$68,670	$308,528	$377,198	$23,235,383
293	$67,770	$309,428	$377,198	$22,925,956
294	$66,867	$310,330	$377,198	$22,615,625
295	$65,962	$311,235	$377,198	$22,304,390
296	$65,054	$312,143	$377,198	$21,992,247
297	$64,144	$313,053	$377,198	$21,679,194
298	$63,231	$313,967	$377,198	$21,365,227
299	$62,315	$314,882	$377,198	$21,050,345
300	$61,397	$315,801	$377,198	$20,734,544

第25年供款共

$4,526,370

第25年利息

$796,793

第25年共還本金

$3,729,577

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$60,476	$316,722	$377,198	$20,417,822
302	$59,552	$317,646	$377,198	$20,100,177
303	$58,626	$318,572	$377,198	$19,781,605
304	$57,696	$319,501	$377,198	$19,462,104
305	$56,764	$320,433	$377,198	$19,141,670
306	$55,830	$321,368	$377,198	$18,820,303
307	$54,893	$322,305	$377,198	$18,497,998
308	$53,952	$323,245	$377,198	$18,174,753
309	$53,010	$324,188	$377,198	$17,850,565
310	$52,064	$325,133	$377,198	$17,525,432
311	$51,116	$326,082	$377,198	$17,199,350
312	$50,165	$327,033	$377,198	$16,872,317

第26年供款共

$4,526,370

第26年利息

$664,143

第26年共還本金

$3,862,227

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$49,211	$327,987	$377,198	$16,544,330
314	$48,254	$328,943	$377,198	$16,215,387
315	$47,295	$329,903	$377,198	$15,885,485
316	$46,333	$330,865	$377,198	$15,554,620
317	$45,368	$331,830	$377,198	$15,222,790
318	$44,400	$332,798	$377,198	$14,889,992
319	$43,429	$333,768	$377,198	$14,556,224
320	$42,456	$334,742	$377,198	$14,221,482
321	$41,479	$335,718	$377,198	$13,885,764
322	$40,500	$336,697	$377,198	$13,549,066
323	$39,518	$337,679	$377,198	$13,211,387
324	$38,533	$338,664	$377,198	$12,872,722

第27年供款共

$4,526,370

第27年利息

$526,776

第27年共還本金

$3,999,595

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$37,545	$339,652	$377,198	$12,533,070
326	$36,555	$340,643	$377,198	$12,192,428
327	$35,561	$341,636	$377,198	$11,850,791
328	$34,565	$342,633	$377,198	$11,508,159
329	$33,565	$343,632	$377,198	$11,164,526
330	$32,563	$344,634	$377,198	$10,819,892
331	$31,558	$345,640	$377,198	$10,474,253
332	$30,550	$346,648	$377,198	$10,127,605
333	$29,539	$347,659	$377,198	$9,779,946
334	$28,525	$348,673	$377,198	$9,431,274
335	$27,508	$349,690	$377,198	$9,081,584
336	$26,488	$350,710	$377,198	$8,730,874

第28年供款共

$4,526,370

第28年利息

$384,522

第28年共還本金

$4,141,848

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$25,465	$351,732	$377,198	$8,379,142
338	$24,439	$352,758	$377,198	$8,026,383
339	$23,410	$353,787	$377,198	$7,672,596
340	$22,378	$354,819	$377,198	$7,317,777
341	$21,344	$355,854	$377,198	$6,961,923
342	$20,306	$356,892	$377,198	$6,605,031
343	$19,265	$357,933	$377,198	$6,247,098
344	$18,221	$358,977	$377,198	$5,888,121
345	$17,174	$360,024	$377,198	$5,528,098
346	$16,124	$361,074	$377,198	$5,167,024
347	$15,070	$362,127	$377,198	$4,804,897
348	$14,014	$363,183	$377,198	$4,441,713

第29年供款共

$4,526,370

第29年利息

$237,209

第29年共還本金

$4,289,161

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$12,955	$364,243	$377,198	$4,077,471
350	$11,893	$365,305	$377,198	$3,712,166
351	$10,827	$366,370	$377,198	$3,345,796
352	$9,759	$367,439	$377,198	$2,978,357
353	$8,687	$368,511	$377,198	$2,609,846
354	$7,612	$369,585	$377,198	$2,240,260
355	$6,534	$370,663	$377,198	$1,869,597
356	$5,453	$371,745	$377,198	$1,497,852
357	$4,369	$372,829	$377,198	$1,125,024
358	$3,281	$373,916	$377,198	$751,107
359	$2,191	$375,007	$377,198	$376,101
360	$1,097	$376,101	$377,198	$0

第30年供款共

$4,526,370

第30年利息

$84,657

第30年共還本金

$4,441,713

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

卖房找房

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$60,121,114

免责声明

笋盘推介

按揭保险费
info